[LIONIND] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -529.97%
YoY- -109.59%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 4,482,351 4,359,054 4,192,760 4,202,348 4,748,470 4,679,560 4,553,604 -1.04%
PBT -580,786 -118,706 -198,052 -225,796 -30,377 19,125 -78,776 280.19%
Tax 2,400 1,753 5,572 7,336 -1,227 334 23,582 -78.29%
NP -578,386 -116,953 -192,480 -218,460 -31,604 19,460 -55,194 380.93%
-
NP to SH -505,946 -115,768 -191,014 -217,320 -34,497 10,688 -65,400 292.62%
-
Tax Rate - - - - - -1.75% - -
Total Cost 5,060,737 4,476,007 4,385,240 4,420,808 4,780,074 4,660,100 4,608,798 6.45%
-
Net Worth 2,645,959 3,068,664 3,056,798 3,100,470 3,150,834 3,184,928 3,148,092 -10.96%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 7,177 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,645,959 3,068,664 3,056,798 3,100,470 3,150,834 3,184,928 3,148,092 -10.96%
NOSH 717,062 716,977 717,558 717,701 717,730 715,714 717,105 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -12.90% -2.68% -4.59% -5.20% -0.67% 0.42% -1.21% -
ROE -19.12% -3.77% -6.25% -7.01% -1.09% 0.34% -2.08% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 625.10 607.98 584.31 585.53 661.60 653.83 635.00 -1.04%
EPS -70.56 -16.15 -26.62 -30.28 -4.81 1.49 -9.12 292.64%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 3.69 4.28 4.26 4.32 4.39 4.45 4.39 -10.96%
Adjusted Per Share Value based on latest NOSH - 717,701
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 622.63 605.50 582.40 583.73 659.59 650.02 632.52 -1.04%
EPS -70.28 -16.08 -26.53 -30.19 -4.79 1.48 -9.08 292.75%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 3.6754 4.2626 4.2461 4.3068 4.3767 4.4241 4.3729 -10.96%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.64 0.61 0.735 0.885 0.98 0.90 0.99 -
P/RPS 0.10 0.10 0.13 0.15 0.15 0.14 0.16 -26.96%
P/EPS -0.91 -3.78 -2.76 -2.92 -20.39 60.27 -10.86 -80.93%
EY -110.25 -26.47 -36.22 -34.21 -4.90 1.66 -9.21 425.67%
DY 0.00 0.00 0.00 0.00 1.02 0.00 0.00 -
P/NAPS 0.17 0.14 0.17 0.20 0.22 0.20 0.23 -18.29%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 27/05/14 27/02/14 27/11/13 29/08/13 30/05/13 26/02/13 -
Price 0.705 0.60 0.69 0.79 0.905 1.15 0.935 -
P/RPS 0.11 0.10 0.12 0.13 0.14 0.18 0.15 -18.72%
P/EPS -1.00 -3.72 -2.59 -2.61 -18.83 77.01 -10.25 -78.89%
EY -100.08 -26.91 -38.58 -38.33 -5.31 1.30 -9.75 374.33%
DY 0.00 0.00 0.00 0.00 1.10 0.00 0.00 -
P/NAPS 0.19 0.14 0.16 0.18 0.21 0.26 0.21 -6.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment